Company Registration No. 00509259 (England and Wales)
FORGING FORWARD LIMITED
FINANCIAL STATEMENTS
FOR THE YEAR ENDED
30 JUNE 2025
PAGES FOR FILING WITH REGISTRAR
Vivian House
Newham Road
Truro
Cornwall
United Kingdom
TR1 2DP
FORGING FORWARD LIMITED
CONTENTS
Page
Company information
Balance sheet
1 - 2
Notes to the financial statements
3 - 14
FORGING FORWARD LIMITED
BALANCE SHEET
AS AT
30 JUNE 2025
30 June 2025
- 1 -
2025
2024
Notes
£
£
£
£
Fixed assets
Tangible assets
5
3,392,722
3,412,171
Investment property
6
3,914,832
2,587,829
7,307,554
6,000,000
Current assets
Debtors
7
11,548
186,096
Cash at bank and in hand
10,976
154,268
22,524
340,364
Creditors: amounts falling due within one year
8
(942,427)
(200,731)
Net current (liabilities)/assets
(919,903)
139,633
Total assets less current liabilities
6,387,651
6,139,633
Provisions for liabilities
(1,053,452)
(1,052,697)
Net assets
5,334,199
5,086,936
Capital and reserves
Called up share capital
25,000
25,000
Revaluation reserve
10
1,908,943
1,923,562
Non-distributable profits reserve
11
1,247,117
1,247,117
Distributable profit and loss reserves
2,153,139
1,891,257
Total equity
5,334,199
5,086,936

The directors of the company have elected not to include a copy of the profit and loss account within the financial statements.true

These financial statements have been prepared and delivered in accordance with the provisions applicable to companies subject to the small companies regime.

FORGING FORWARD LIMITED
BALANCE SHEET (CONTINUED)
AS AT
30 JUNE 2025
30 June 2025
- 2 -
The financial statements were approved by the board of directors and authorised for issue on 30 October 2025 and are signed on its behalf by:
Mr M J Mitchell
Director
Company registration number 00509259 (England and Wales)
FORGING FORWARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30 JUNE 2025
- 3 -
1
Accounting policies
Company information

Forging Forward Limited is a private company limited by shares incorporated in England and Wales. The registered office is Old Mansion House, 9 Quay Street, TRURO, Cornwall, England, TR 1 2HE.

1.1
Reporting period

The comparatives cover a period of 18 months from 1 January 2023 to 30 June 2025. The company changed its year end to align with the parent company following an acquisition in that accounting period. The accounts for the current period cover the year to 30 June 2025.

1.2
Accounting convention

These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

This company is a qualifying entity for the purposes of FRS 102, being a member of a group where the parent of that group prepares publicly available consolidated financial statements, including this company, which are intended to give a true and fair view of the assets, liabilities, financial position and profit or loss of the group. The company has therefore taken advantage of exemptions from the following disclosure requirements:

 

 

The financial statements of the company are consolidated in the financial statements of Cornwall Group Limited. These consolidated financial statements are available from its registered office, Old Mansion House, 9 Quay Street, TRURO, Cornwall, England, TR1 2HE.

Change of year end

The previous period covered by the accounts is the 18 month period to 30 June 2024. The company changed its period end in order to align with that of its new parent company as of 30 November 2023.

FORGING FORWARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 4 -
1.3
Going concern

Atruet the time of approving the financial statements, the directors have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future. Thus the directors continue to adopt the going concern basis of accounting in preparing the financial statements.

1.4
Turnover

Turnover is measured at the fair value of the consideration received or receivable, excluding discounts, rebates, value added tax and other sales taxes.

 

Revenue arises from rental income and charges made to fellow subsidiary companies for shared services and this income is recognised on a receivable basis.

 

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the company and the revenue can be reliably measured. Revenue is measured as the fair value of the consideration received and receivable, excluding discounts, rebates, value added tax and other sales taxes.

1.5
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Freehold land and buildings
2% on valuation less residual value

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is credited or charged to profit or loss.

Properties whose fair value can be measured reliably are held under the revaluation model and are carried at a revalued amount, being their fair value at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The fair value of the land and buildings is usually considered to be their market value.

 

Revaluation gains and losses are recognised in other comprehensive income and accumulated in equity, except to the extent that a revaluation gain reverses a revaluation loss previously recognised in profit or loss or a revaluation loss exceeds the accumulated revaluation gains recognised in equity; such gains and losses are recognised in profit or loss.

FORGING FORWARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 5 -

Tangible fixed assets are reviewed annually for indicators of impairment and any impairment losses arising from the difference between the carrying amount and the recoverable amount are recognised in profit or loss for the period.

 

Property that is let to other group companies has been reclassified from investment property to tangible fixed assets, following the acquisition of the company by Cornwall Group Limited, to better reflect its use as trading premises within the group. Property that is let outside the group is classified as investment property.

1.6
Investment property

Investment property is shown at most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in profit or loss.

 

An equivalent amount is transferred from retained earnings to a fair value reserve, representing the amount of retained earnings that is not distributable.

1.7
Impairment of fixed assets

At each reporting period end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

1.8
Cash and cash equivalents

Cash and cash equivalents are basic financial assets and include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

FORGING FORWARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 6 -
1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include trade debtors , other debtors and amounts owed to fellow group companies, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Impairment of financial assets

Financial assets, other than those held at fair value through profit and loss, are assessed for indicators of impairment at each reporting end date.

 

Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected. If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in profit or loss.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in profit or loss.

Classification of financial liabilities

Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

FORGING FORWARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 7 -
Basic financial liabilities

Basic financial liabilities, including trade creditors, other creditors, loans from fellow group companies, are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

1.10
Equity instruments

Equity instruments issued by the company are recorded at the proceeds received, net of transaction costs. Dividends payable on equity instruments are recognised as liabilities once they are no longer at the discretion of the company.

1.11
Taxation

The tax expense represents the sum of the tax currently payable and deferred tax.

Current tax

The tax currently payable is based on taxable profit for the year. Taxable profit differs from net profit as reported in the profit and loss account because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The company’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting end date.

Deferred tax

Deferred tax liabilities are generally recognised for all timing differences and deferred tax assets are recognised to the extent that it is probable that they will be recovered against the reversal of deferred tax liabilities or other future taxable profits. Such assets and liabilities are not recognised if the timing difference arises from goodwill or from the initial recognition of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

 

The carrying amount of deferred tax assets is reviewed at each reporting end date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered. Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the profit and loss account, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity. Deferred tax assets and liabilities are offset when the company has a legally enforceable right to offset current tax assets and liabilities and the deferred tax assets and liabilities relate to taxes levied by the same tax authority.

FORGING FORWARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
1
Accounting policies
(Continued)
- 8 -
1.12
Employee benefits

The costs of short-term employee benefits are recognised as a liability and an expense, unless those costs are required to be recognised as part of the cost of stock or fixed assets.

 

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

1.13
Leases

Rentals payable under operating leases, including any lease incentives received, are charged to profit or loss on a straight line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leases asset are consumed.

Rental income from operating leases is recognised on a straight line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight line basis over the lease term.

1.14

Exceptional items

Items of a non recurring nature are separately identified in the income statement within exceptional items. Further information can be found within the notes to the financial statements.

1.15

Listed investments

Listed investments are shown at the most recent valuation. Any aggregate surplus or deficit arising from changes in fair value is recognised in the profit and loss account and an equivalent amount is transferred from retained earnings to a fair value reserve, representing the amount of retained earnings that is not distributable.

2
Judgements and key sources of estimation uncertainty

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

Critical judgements

The directors do not believe there are any critical judgments that have been made in applying the company's accounting policies.

FORGING FORWARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
2
Judgements and key sources of estimation uncertainty
(Continued)
- 9 -
Key sources of estimation uncertainty

The estimates and assumptions which have a significant risk of causing a material adjustment to the carrying amount of assets and liabilities are as follows.

Valuation of freehold and investment

Property is included in the accounts at a valuation determined annually by the directors or professional valuers as may be appropriate. The valuation of property is based on observable market prices, adjusted as necessary for any difference in the nature, location or condition of the specific asset. Such valuations are subjective and prone to changes in the market and other economic factors.

Useful economic life of tangible fixed assets

The Company makes an estimate for the useful economic life of tangible fixed assets taking into account the age, condition, residual value and the expectations for the usage of each class of asset and applies a policy to charge depreciation on a systematic basis over that assessment of useful life, taking into account any impairment that has been identified.

3
Employees

The average monthly number of persons (including directors) employed by the company during the year was:

2025
2024
Number
Number
Total
0
1
4
Directors' remuneration
2025
2024
£
£
Remuneration paid to directors
-
0
30,000
FORGING FORWARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 10 -
5
Tangible fixed assets
Freehold land and buildings
£
Cost or valuation
At 1 July 2024 and 30 June 2025
3,412,171
Depreciation and impairment
At 1 July 2024
-
0
Depreciation charged in the year
19,449
At 30 June 2025
19,449
Carrying amount
At 30 June 2025
3,392,722
At 30 June 2024
3,412,171

Property that is let to other companies within the group has been reclassified from investment property to freehold property following the acquisition of the company by Cornwall Group Limited on 30 November 2023. Prior to this date, the property was not let to a group company.

Freehold land and buildings with a carrying amount of £3,392,722 have been pledged to secure borrowings of the company. The company is not allowed to pledge these assets as security for other borrowings or to sell them to another entity.

Land and buildings with a carrying amount of £3,392,722 were revalued on 30 June 2025 by the directors on the basis of open market value.

The following assets are carried at valuation. If the assets were measured using the cost model, the carrying amounts would be as follows:

Freehold property
2025
2024
£
£
Cost
932,163
932,163
Accumulated depreciation
(5,170)
(1,780)
Carrying value
926,993
930,383
FORGING FORWARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 11 -
6
Investment property
2025
£
Fair value
At 1 July 2024
2,587,829
Additions
1,327,003
At 30 June 2025
3,914,832

Property that is let to other companies within the group has been reclassified from investment property to freehold property following the acquisition of the company by Cornwall Group Limited on 30 November 2023. Prior to this date, the property was not let to a group company.

If investment properties were stated on an historical cost basis rather than a fair value basis, the amounts would have been included as follows:
2025
2024
£
£
Cost
2,252,010
925,007
Accumulated depreciation
-
-
Carrying amount
2,252,010
925,007

Investment property was valued on an open market basis on 30 June 2025 by the directors.

7
Debtors
2025
2024
Amounts falling due within one year:
£
£
Trade debtors
9,304
94,369
Amounts owed by group undertakings
-
0
84,500
Prepayments and accrued income
2,244
7,227
11,548
186,096
FORGING FORWARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 12 -
8
Creditors: amounts falling due within one year
2025
2024
£
£
Trade creditors
15,449
-
0
Amounts owed to group undertakings
861,123
-
0
Corporation tax
13,505
141,588
Other taxation and social security
13,586
16,815
Other creditors
10,425
-
0
Accruals and deferred income
28,339
42,328
942,427
200,731
9
Deferred taxation

The following are the major deferred tax liabilities and assets recognised by the company and movements thereon:

Liabilities
Liabilities
2025
2024
Balances:
£
£
Accelerated capital allowances
(3,441)
(4,196)
Revaluation of freehold property
641,188
641,188
Revaluation of investment property
415,705
415,705
1,053,452
1,052,697
2025
Movements in the year:
£
Liability at 1 July 2024
1,052,697
Charge to profit or loss
755
Liability at 30 June 2025
1,053,452
FORGING FORWARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
- 13 -
10
Revaluation reserve
2025
2024
£
£
At the beginning of the year
1,923,562
-
0
Revaluation surplus arising in the year
-
0
892,171
Deferred tax on revaluation of tangible assets
-
(223,043)
Transfer to retained earnings
(14,619)
1,254,434
At the end of the year
1,908,943
1,923,562
11
Non-distributable profits reserve
2025
2024
£
£
At the beginning of the year
1,247,117
3,818,153
Non distributable profits in the year
-
(2,571,036)
At the end of the year
1,247,117
1,247,117
12
Audit report information

As the income statement has been omitted from the filing copy of the financial statements, the following information in relation to the audit report on the statutory financial statements is provided in accordance with s444(5B) of the Companies Act 2006:

The auditor's report was unqualified.

Senior Statutory Auditor:
James Pearce
Statutory Auditor:
TC Group
Date of audit report:
31 October 2025
13
Related party transactions
FORGING FORWARD LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 30 JUNE 2025
13
Related party transactions
(Continued)
- 14 -

During the period the company received income of £240,000 (2024: £167,375) and leasing income of £nil (2024: £98,827) from Forward Glass Limited, a related company.

 

On 30 November 2023, the shares previously owned by Weston Smith Holdings Limited, a company under the control of a former director and shareholder of this company, were sold to Cornwall Group Limited. Cornwall Group Limited became the ultimate parent company on that date.

 

From this date the company received income of £140,000 and sold Plant & Machinery with a NBV of £nil for £1 to Forward Glass Limited, a fellow subsidiary.

 

Prior to the share transfer, dividends of £10,894,135 were declared to Weston Smith Holdings Limited. Included within this sum is an investment portfolio with a market value of £7,571,168 which was transferred at its original cost of £4,965,438, resulting in a loss on disposal of £2,605,730 which is included within exceptional items.

 

The company considers its directors to be the key management personnel, and their remuneration is disclosed in the notes to the accounts.

14
Parent company

The controlling party is Cornwall Group Limited.

 

The ultimate controlling party is M J Mitchell.

 

The registered office address of Cornwall Group Limited is Old Mansion House, 9 Quay Street, TRURO, Cornwall, TR1 2HE.

2025-06-302024-07-01falsefalsefalse31 October 2025CCH SoftwareCCH Accounts Production 2025.300Other letting and operating of own or leased real estate.

Miss Finty O MitchellMrs Kathryn E BuntMr Thomas S JulianMr Mark J MitchellUnqualified
005092592024-07-012025-06-30005092592025-06-30005092592024-06-3000509259core:LandBuildingscore:OwnedOrFreeholdAssets2025-06-3000509259core:LandBuildingscore:OwnedOrFreeholdAssets2024-06-3000509259core:CurrentFinancialInstrumentscore:WithinOneYear2025-06-3000509259core:CurrentFinancialInstrumentscore:WithinOneYear2024-06-3000509259core:CurrentFinancialInstruments2025-06-3000509259core:CurrentFinancialInstruments2024-06-3000509259core:ShareCapital2025-06-3000509259core:ShareCapital2024-06-3000509259core:RevaluationReserve2025-06-3000509259core:RevaluationReserve2024-06-3000509259core:FurtherSpecificReserve1ComponentTotalEquity2025-06-3000509259core:FurtherSpecificReserve1ComponentTotalEquity2024-06-3000509259core:RetainedEarningsAccumulatedLosses2025-06-3000509259core:RetainedEarningsAccumulatedLosses2024-06-3000509259core:RevaluationReserve2024-06-3000509259core:RevaluationReserve2022-12-3100509259bus:Director42024-07-012025-06-3000509259core:LandBuildingscore:OwnedOrFreeholdAssets2024-07-012025-06-30005092592023-01-012024-06-3000509259core:LandBuildingscore:OwnedOrFreeholdAssets2024-06-30005092592024-06-3000509259core:RevaluationReserve2024-07-012025-06-3000509259core:RevaluationReserve2023-01-012024-06-3000509259bus:PrivateLimitedCompanyLtd2024-07-012025-06-3000509259bus:FRS1022024-07-012025-06-3000509259bus:Audited2024-07-012025-06-3000509259bus:Director12024-07-012025-06-3000509259bus:Director22024-07-012025-06-3000509259bus:Director32024-07-012025-06-3000509259bus:SmallCompaniesRegimeForAccounts2024-07-012025-06-3000509259bus:FullAccounts2024-07-012025-06-30xbrli:purexbrli:sharesiso4217:GBP